| GBP billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.7 | 4.6 | 5.0 | 4.9 | 4.6 | 4.6 | −0.9% | |
| Cost of revenue | 2.7 | 3.3 | 3.6 | 3.6 | 3.4 | 3.4 | −0.7% | |
| Gross profit | 1.0 | 1.3 | 1.4 | 1.3 | 1.2 | 1.2 | −1.6% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 1.0 | 1.0 | 1.1 | 1.2 | 1.1 | 1.1 | +0.5% | |
| Selling & marketing | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | +2.3% | |
| Operating expenses | 1.2 | 1.0 | 1.1 | 1.1 | 1.2 | 1.1 | −10.7% | |
| Operating income | (0.1) | 0.3 | 0.3 | 0.2 | 0.0 | 0.1 | +4778.3% | |
| Interest expense | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +15.2% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +95.0% | |
| Other income / expense | (0.0) | (0.0) | (0.0) | (0.1) | (0.0) | (0.2) | −506.6% | |
| Pre-tax income | (0.0) | 0.3 | 0.2 | 0.1 | (0.0) | (0.1) | −250.8% | |
| Income tax | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | +1790.9% | |
| Net income | (0.0) | 0.3 | 0.2 | 0.0 | (0.1) | (0.2) | −127.8% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | +100.0% | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (0.10) | 1.26 | 0.91 | 0.18 | (0.37) | (0.83) | −124.3% | |
| EPS, diluted (per share) | (0.10) | 1.19 | 0.89 | 0.18 | (0.37) | (0.83) | −124.3% | |
| EBITDA | 0.2 | 0.5 | 0.5 | 0.3 | 0.2 | 0.3 | +34.9% | |
| Depreciation & amortization | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | −15.4% | |
| Weighted average shares (shares) | 221,845,433 | 221,766,613 | 211,630,413 | 210,530,726 | 211,106,493 | 211,697,889 | +0.3% | |
| Weighted average diluted shares (shares) | 221,845,433 | 234,734,307 | 215,419,625 | 214,147,512 | 211,106,493 | 211,697,889 | +0.3% | |
| Gross margin | 28.0% | 28.5% | 27.7% | 26.8% | 26.1% | 26.0% | −0.2 pts | |
| Operating margin | −3.1% | 6.4% | 5.2% | 3.3% | 0.0% | 2.5% | +2.4 pts | |
| Net margin | −0.6% | 6.1% | 3.8% | 0.8% | −1.7% | −3.9% | −2.2 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.